0.245
Revenue$M
0.170
0.181
0.189
0.204
0.214
0.225
0.241
0.252
0.272
0.291
0.264
6.34%
6.05%
31
22.53
Revenue growth%
1.41
0.59
0.40
0.40
0.40
0.40
2.33
2.76
2.48
2.47
4.30
2.47
1.00
17
21.40
Gross margin%
4.29
4.91
5.96
7.52
10.18
9.00
6.11
3.73
6.33
6.23
27.48
6.23
6.17
94
20.92
Operating margin%
3.77
0.85
0.40
2.93
4.34
6.00
6.33
6.13
7.48
5.40
19.21
6.13
4.87
9
22.65
Net margin%
15.24
15.81
17.39
20.02
17.25
17.25
15.18
18.17
17.13
20.10
21.70
17.25
17.25
50
13.70
P/E ratio (avg)x
6.862
7.381
7.808
7.126
7.772
7.884
7.918
7.443
7.356
7.572
35.80
7.572
7.507
43
22.91
EV/EBITx
17.72
20.98
22.38
22.38
26.62
28.63
30.79
30.55
35.55
36.48
37.40
30.79
27.63
60
5.08
FCF yield (avg)%
7.17
9.62
11.63
12.85
10.71
8.16
10.78
12.36
9.71
10.09
20.15
10.09
10.40
13
4.12
FCF margin%
9.60
9.21
7.63
5.58
5.05
5.42
6.39
4.21
2.31
0.40
4.21
4.21
5.50
48
1.451
FCF / Net incomex
0.147
0.144
0.129
0.128
0.124
0.124
0.112
0.104
0.101
0.109
1.285
0.109
0.124
86
17.34
ROIC%
21.59
20.92
22.66
20.40
19.87
21.61
23.39
22.37
20.14
17.33
5.20
21.61
21.25
56
17.45
Return on equity%
1.89
0.40
0.40
0.40
1.42
3.06
2.99
5.61
3.68
1.89
27.35
3.06
1.89
24
11.09
Return on assets%
13.74
10.81
12.89
12.55
14.95
15.55
13.39
11.96
13.22
10.87
3.55
13.22
13.05
61
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.45%
(0.46%)
—
24.51
EPS growth%
22.78
24.38
26.22
26.54
29.13
29.42
27.80
29.00
27.89
30.72
18.24
29.00
27.85
43
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.17%
3.49%
—
—
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
4.58%
2.83%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.00%)
(2.09%)
—
15.06
Div yield (avg)%
0.77
0.40
2.73
5.12
4.16
4.55
2.31
1.68
2.09
0.40
9.13
2.09
2.20
30
24.10
Payout ratio%
31.00
29.35
28.33
28.94
30.59
33.08
33.68
34.37
34.37
32.53
2.91
33.68
31.77
71
40.37
Shares (diluted)M
67.77
78.00
83.01
94.19
102.4
115.7
121.7
143.7
142.0
147.3
40.65
7.56%
8.17%
32
11.27
Buyback yield%
23.23
23.85
26.06
29.06
31.34
34.02
31.78
29.78
28.06
28.67
4.28
29.78
28.86
14
0.495
D/E ratiox
1.251
1.249
1.104
1.105
0.938
0.980
0.999
0.974
0.871
0.920
1.631
0.974
0.990
33
0.195
Enterprise value$M
0.213
0.218
0.211
0.227
0.248
0.256
0.289
0.342
0.408
0.440
0.251
12.12%
8.06%
7
0.016
LT debt$M
0.083
0.089
0.094
0.110
0.130
0.141
0.151
0.161
0.162
0.189
0.188
7.79%
8.04%
16
Revenue
$0.291M
6.05%
1.00×
Cost of revenue
$0.204M
6.05%
1.00×
Operating expenses
$0.033M
7.14%
1.11×